[MPI] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 68.63%
YoY- 103.64%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 766,338 386,645 1,390,090 1,017,284 666,014 327,720 1,291,840 -29.33%
PBT 100,357 63,276 152,986 105,796 62,033 26,758 64,817 33.72%
Tax 2,074 -3,960 -30,376 -21,738 -14,349 -5,159 -11,172 -
NP 102,431 59,316 122,610 84,058 47,684 21,599 53,645 53.72%
-
NP to SH 79,853 46,919 108,468 74,148 43,971 19,909 45,144 46.10%
-
Tax Rate -2.07% 6.26% 19.86% 20.55% 23.13% 19.28% 17.24% -
Total Cost 663,907 327,329 1,267,480 933,226 618,330 306,121 1,238,195 -33.92%
-
Net Worth 951,625 940,279 858,325 837,369 795,502 764,854 731,911 19.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 15,195 15,196 37,978 37,975 13,290 13,285 28,368 -33.96%
Div Payout % 19.03% 32.39% 35.01% 51.22% 30.22% 66.73% 62.84% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 951,625 940,279 858,325 837,369 795,502 764,854 731,911 19.06%
NOSH 189,945 189,955 189,894 189,879 189,857 189,790 189,124 0.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.37% 15.34% 8.82% 8.26% 7.16% 6.59% 4.15% -
ROE 8.39% 4.99% 12.64% 8.85% 5.53% 2.60% 6.17% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 403.45 203.55 732.03 535.75 350.80 172.67 683.06 -29.53%
EPS 42.04 24.70 57.12 39.05 23.16 10.49 23.87 45.68%
DPS 8.00 8.00 20.00 20.00 7.00 7.00 15.00 -34.15%
NAPS 5.01 4.95 4.52 4.41 4.19 4.03 3.87 18.72%
Adjusted Per Share Value based on latest NOSH - 189,911
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 365.12 184.22 662.31 484.69 317.32 156.14 615.50 -29.33%
EPS 38.05 22.35 51.68 35.33 20.95 9.49 21.51 46.11%
DPS 7.24 7.24 18.10 18.09 6.33 6.33 13.52 -33.98%
NAPS 4.5341 4.48 4.0895 3.9897 3.7902 3.6442 3.4872 19.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.31 6.62 6.66 7.00 4.53 5.66 5.08 -
P/RPS 2.31 3.25 0.91 1.31 1.29 3.28 0.74 113.15%
P/EPS 22.15 26.80 11.66 17.93 19.56 53.96 21.28 2.69%
EY 4.52 3.73 8.58 5.58 5.11 1.85 4.70 -2.56%
DY 0.86 1.21 3.00 2.86 1.55 1.24 2.95 -55.93%
P/NAPS 1.86 1.34 1.47 1.59 1.08 1.40 1.31 26.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 28/01/16 17/11/15 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 -
Price 8.66 7.35 6.42 6.55 5.50 5.15 6.24 -
P/RPS 2.15 3.61 0.88 1.22 1.57 2.98 0.91 77.11%
P/EPS 20.60 29.76 11.24 16.77 23.75 49.09 26.14 -14.64%
EY 4.85 3.36 8.90 5.96 4.21 2.04 3.83 16.99%
DY 0.92 1.09 3.12 3.05 1.27 1.36 2.40 -47.13%
P/NAPS 1.73 1.48 1.42 1.49 1.31 1.28 1.61 4.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment